|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.04M | -0.42M | 0.62M | -0.23M | -0.05M | 0.02M | 0.48M | -0.71M | -0.11M | -0.53M | 248.18M | 58.61M | 58.82M | 67.60M | -172.55M | 50.06M | 54.41M | -350.47M | -710.78M | -3.32M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.47M | 17.86M | 17.91M | 17.32M | 16.18M | 15.58M | 17.43M | 18.29M | 18.44M | 15.96M | -7.20M | 15.93M | 18.56M | 20.34M | -2.07M | 13.04M | 24.55M | 21.16M | -2.66M | 19.85M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.35M | 5.37M | 5.87M | 5.30M | 7.50M | 7.00M | 7.42M | 7.01M | 7.00M | 8.12M | 5.17M | 7.13M | 8.61M | 7.99M | 2.23M | 6.63M | 8.14M | 8.03M | 2.90M | 6.74M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.62M | -1.12M | -110.17M | 0.41M | 0.53M | -0.87M | -13.07M | 2.09M | -1.63M | 1.62M | -10.00M | -58.28M | -4.67M | 2.31M | -52.56M | -0.11M | -1.83M | -37.11M | -61.92M | -12.71M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.13M | -0.15M | -0.20M | -0.12M | -0.16M | -0.20M | -0.18M | -0.28M | -0.17M | -0.12M | -343.41M | -1.86M | -0.38M | -0.12M | 336.21M | 45.37M | -45.72M | -0.15M | 207.96M | -6.85M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.07M | 1.30M | -4.25M | -0.03M | 0.17M | 0.09M | 2.11M | 2.45M | -9.22M | -17.71M | -2.76M | 0.86M | 4.99M | 1.59M | 2.58M | -1.79M | 15.88M | 2.00M | 0.37M | -2.63M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.74M | | | 1.50M | | | | | | | | 2.11M | | | 5.72M | | 8.12M | 100.00M | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 154.28M | 185.38M | 201.68M | 62.10M | 39.76M | 142.56M | 98.39M | 84.35M | 86.27M | 201.74M | -166.22M | 112.84M | 91.69M | 231.09M | -133.74M | 27.72M | 53.46M | 107.78M | -92.29M | 46.66M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 240.00M | | | 403.93M | | |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 41.95M | 40.97M | 40.77M | 40.60M | 40.54M | 40.77M | 42.20M | 41.54M | 42.06M | 41.63M | -22.63M | 50.12M | 49.57M | 48.30M | -39.20M | 25.58M | 69.88M | 56.76M | -30.57M | 33.89M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.18M | 1.05M | 1.05M | 1.05M | 1.05M | 1.05M | 0.90M | 0.85M | 0.85M | 0.85M | 0.85M | 0.85M | 0.86M | 0.85M | 0.85M | 0.85M | 0.85M | 1.48M | 1.49M | 1.48M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.47M | 17.86M | 17.91M | 17.32M | 16.18M | 15.58M | 17.43M | 18.29M | 18.44M | 15.96M | -7.20M | 15.93M | 18.56M | 20.34M | -2.07M | 13.04M | 24.55M | 21.16M | -2.66M | 19.85M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.86M | -9.33M | -13.23M | 27.80M | 16.13M | -7.54M | 2.06M | -1.34M | 17.93M | 1.73M | -13.94M | 9.55M | 1.69M | 14.06M | -21.69M | 10.94M | 30.73M | 51.86M | -8.00M | 25.00M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.57M | -2.70M | 0.19M | 19.85M | 28.83M | 36.61M | 25.39M | 30.10M | 15.53M | 5.07M | 5.74M | 11.72M | 12.05M | -13.86M | -16.66M | 3.47M | 47.12M | -56.29M | -78.35M | -16.47M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 37.06M | 51.55M | 9.84M | -36.98M | -1.74M | 12.00M | 1.94M | -40.86M | -12.91M | 37.09M | -2.25M | -50.61M | 16.45M | 32.53M | 3.97M | -17.49M | -13.80M | 7.40M | 15.61M | 8.20M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -18.33M | -22.95M | 113.08M | 5.34M | -88.00M | 2.78M | 0.43M | 7.22M | -43.73M | -8.51M | 26.36M | 6.89M | -71.20M | -11.18M | 48.38M | 2.56M | -82.58M | -28.46M | 72.76M | 6.53M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.89M | -42.66M | -10.28M | -4.83M | 3.05M | -19.52M | 18.39M | -2.75M | -9.37M | 16.86M | 0.28M | -0.12M | -11.32M | 13.41M | 11.55M | 12.72M | -6.62M | -10.92M | -2.79M | 3.56M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.38M | 15.43M | 19.53M | 13.08M | 19.37M | 20.20M | 26.54M | 21.84M | 17.54M | 24.39M | -17.35M | 38.43M | 34.80M | 21.18M | -3.98M | 24.13M | 40.51M | 29.95M | 0.65M | 18.79M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.24M | | | | | | | | | | | | | | | 6.31M | 3.14M | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.24M | 225.50M | -0.99M | 0.26M | 0.27M | 11.90M | | | | | -648.49M | | | | -36.00M | -5.88M | | | -43.25M | -9.21M |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.99M | | | | -3.01M | | | 10.28M | -2.98M | 13.70M | 4.57M | | -10.96M | | 7.61M | -7.61M | 21.08M | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -10.88M | 199.48M | -10.99M | -12.82M | -31.76M | -12.64M | -202.20M | -21.90M | -7.33M | -28.47M | 84.96M | -24.81M | -30.23M | -21.23M | 12.91M | -22.91M | -36.37M | -767.50M | 14.13M | -74.78M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.75M | | | | | | 5.20M | | | | | | | | | 2.50M | 0.30M | 2.16M | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -109.22M | -259.70M | -215.41M | -20.96M | -153.81M | -25.60M | -17.13M | -93.59M | -92.40M | 462.03M | -237.50M | -71.45M | -56.54M | -174.82M | -119.11M | -59.52M | -23.67M | 756.34M | -61.61M | -44.98M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.90M | 15.92M | 15.93M | 15.95M | 15.95M | 15.95M | 15.95M | 15.97M | 15.97M | 15.98M | 15.98M | 16.00M | 16.02M | 15.79M | 15.73M | 15.19M | 15.03M | 15.02M | 15.03M | 15.05M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.10M | -5.63M | -11.16M | -6.63M | -12.56M | -14.98M | 14.43M | 3.53M | 0.31M | -4.50M | 3.52M | -0.15M | -3.39M | 4.27M | -10.38M | 5.05M | 12.86M | 0.92M | 4.35M | -4.89M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 37.15M | 119.39M | -36.08M | 21.57M | -158.53M | 89.14M | -105.22M | -27.90M | -13.32M | 630.68M | -658.65M | 14.57M | 1.14M | 39.20M | 49.88M | -10.17M | -33.56M | 97.39M | 72.54M | -84.85M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 136.90M | 169.95M | 182.15M | 49.02M | 20.39M | 122.35M | 71.85M | 62.51M | 68.73M | 177.35M | -148.88M | 74.41M | 56.89M | 209.91M | -129.77M | 3.59M | 12.96M | 77.84M | -92.94M | 27.87M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 34.18M | 125.17M | -24.72M | 28.33M | -145.81M | 104.32M | -120.94M | -31.14M | -13.46M | 635.30M | -318.76M | 16.59M | 4.91M | 35.04M | -239.95M | -54.72M | -6.57M | 96.62M | -139.77M | -73.11M |